$460,000
NAL Estimated Property Value2324 FM 20 A, Red Rock, TX, 78662
Off Market
Highlights
Interior
AppliancesDishwasher, Disposal, Exhaust Fan, Microwave, Oven, Electric Water Heater, Water Softener Owned
FlooringCarpet, Linoleum, Vinyl, Wood
Exterior
Exterior FeaturesPrivate Yard
Lot Size5.55 acres
Building Information
Year Built2003
Land Information
APNR71109
SubdivisionWilkerson, F
Land UseResidential
Legal DescriptionA347 WILKERSON, F., ACRES 5.552 (MH 30X76, S/N DSETX08113A/B, L/N NTA1311035/6)
Census Tract950804
Assessed Land Value$197,141
Assessed Improvement Value$168,855
Assessment Year2025
About this property
Come home & relax on 5.5 wooded acres of Country living! A well-maintained home w/recent updates of new roof, A/C & flooring! A separate 1Bed/1Bath guest house & bbq pad awaits finish out. Open floorplan w/vaulted ceilings & beautiful stone fireplace. Spacious kitchen w/plenty of cabinets & built-in desk. Garden soaking tub, separate shower & custom closet in master bath. Pole barn storage, chicken coup, fenced yard & corral for farm animals. Great location 13 miles to Bastrop or Lockhart, 20 min to COTA!Guest Accommodations: Yes
Investor Tools
$460,000
Estimated Property Value
$280,573Estimated Mortgage Balance
$179,427Estimated Equity
39% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,760 /month
Positive
Cash Flow Estimate:
$920 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$682/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,885
$365,996
2025
$197,141
$168,855
$365,996
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,885
$365,996
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amcap Mortgage Ltd
Fha
$255,290
Yes
First
Jan 10, 2020
Feb 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$280,573
$179,427
39%
61%
$1,900/mo
